[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TCHONG] TAN CHONG MOTOR HOLDINGS BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 22.34%
YoY- 43.08%
Quarter Report
Latest QR
Upcoming QR
TCHONG's Result
TCHONG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,385,217 2,354,340 2,348,090 2,166,996 1,677,517 1,610,238 1,441,820 39.66%
PBT 181,874 187,366 194,226 187,716 149,998 146,952 136,132 21.19%
Tax -55,054 -54,601 -57,854 -58,004 -43,973 -44,465 -41,962 19.74%
NP 126,820 132,765 136,372 129,712 106,025 102,486 94,170 21.84%
-
NP to SH 126,820 132,765 136,372 129,712 106,025 102,486 96,310 20.03%
-
Tax Rate 30.27% 29.14% 29.79% 30.90% 29.32% 30.26% 30.82% -
Total Cost 2,258,397 2,221,574 2,211,718 2,037,284 1,571,492 1,507,752 1,347,650 40.86%
-
Net Worth 1,071,957 1,025,223 1,011,403 998,299 965,082 938,195 945,290 8.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 50,248 22,336 33,490 - 46,913 17,870 27,399 49.55%
Div Payout % 39.62% 16.82% 24.56% - 44.25% 17.44% 28.45% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,071,957 1,025,223 1,011,403 998,299 965,082 938,195 945,290 8.70%
NOSH 669,973 670,080 669,803 669,999 670,195 670,139 684,992 -1.46%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.32% 5.64% 5.81% 5.99% 6.32% 6.36% 6.53% -
ROE 11.83% 12.95% 13.48% 12.99% 10.99% 10.92% 10.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 356.02 351.35 350.56 323.43 250.30 240.28 210.49 41.73%
EPS 18.93 19.81 20.36 19.36 15.82 15.29 14.06 21.82%
DPS 7.50 3.33 5.00 0.00 7.00 2.67 4.00 51.76%
NAPS 1.60 1.53 1.51 1.49 1.44 1.40 1.38 10.31%
Adjusted Per Share Value based on latest NOSH - 669,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 365.90 361.17 360.21 332.43 257.34 247.02 221.18 39.66%
EPS 19.45 20.37 20.92 19.90 16.26 15.72 14.77 20.04%
DPS 7.71 3.43 5.14 0.00 7.20 2.74 4.20 49.64%
NAPS 1.6444 1.5727 1.5515 1.5314 1.4805 1.4392 1.4501 8.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.66 1.44 1.22 1.33 1.29 1.27 1.12 -
P/RPS 0.47 0.41 0.35 0.41 0.52 0.53 0.53 -7.66%
P/EPS 8.77 7.27 5.99 6.87 8.15 8.30 7.97 6.55%
EY 11.40 13.76 16.69 14.56 12.26 12.04 12.55 -6.17%
DY 4.52 2.31 4.10 0.00 5.43 2.10 3.57 16.95%
P/NAPS 1.04 0.94 0.81 0.89 0.90 0.91 0.81 18.04%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 18/11/04 12/08/04 31/05/04 26/02/04 13/11/03 14/08/03 -
Price 1.80 1.68 1.30 1.20 1.32 1.24 1.26 -
P/RPS 0.51 0.48 0.37 0.37 0.53 0.52 0.60 -10.22%
P/EPS 9.51 8.48 6.39 6.20 8.34 8.11 8.96 4.03%
EY 10.52 11.79 15.66 16.13 11.98 12.33 11.16 -3.84%
DY 4.17 1.98 3.85 0.00 5.30 2.15 3.17 19.95%
P/NAPS 1.13 1.10 0.86 0.81 0.92 0.89 0.91 15.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment